| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 236.00 | 236.00 | | 236.00 |
AT Other tangible assets | 9 492.00 | 9 492.00 | | 9 492.00 |
BH Other financial assets | 178.00 | | 178.00 | 178.00 |
BJ TOTAL (I) | 9 906.00 | 9 728.00 | 178.00 | 9 906.00 |
BZ Other receivables | 437 247.00 | | 437 247.00 | 437 247.00 |
CF Cash and cash equivalents | 22 941.00 | | 22 941.00 | 22 941.00 |
CJ TOTAL (II) | 460 188.00 | | 460 188.00 | 460 188.00 |
CO Grand total (0 to V) | 470 094.00 | 9 728.00 | 460 366.00 | 470 094.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DD Legal reserve (1) | 3 051.00 | | | 3 051.00 |
DG Other reserves | 190 212.00 | | | 190 212.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 243.00 | | | 57 243.00 |
DL TOTAL (I) | 280 506.00 | | | 280 506.00 |
DX Trade payables and related accounts | 145 381.00 | | | 145 381.00 |
DY Tax and social security liabilities | 33 717.00 | | | 33 717.00 |
EA Other liabilities | 762.00 | | | 762.00 |
EC TOTAL (IV) | 179 860.00 | | | 179 860.00 |
EE Grand total (I to V) | 460 366.00 | | | 460 366.00 |
EG Accrued income and payables due within one year | 179 860.00 | | | 179 860.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 603 253.00 | | 603 253.00 | 603 253.00 |
FJ Net sales | 603 253.00 | | 603 253.00 | 603 253.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9.00 | |
FR Total operating income (I) | | | 603 262.00 | |
FW Other purchases and external expenses | | | 184 988.00 | |
FX Taxes, duties, and similar payments | | | 3 731.00 | |
FY Salaries and Wages | | | 266 167.00 | |
FZ Social Security Contributions | | | 90 954.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 545 850.00 | |
GG - OPERATING RESULT (I - II) | | | 57 412.00 | |
GL Other interest and similar income | | | 5 138.00 | |
GP Total financial income (V) | | | 5 138.00 | |
GR Interest and similar expenses | | | 11.00 | |
GU Total financial expenses (VI) | | | 11.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 127.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 539.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9.00 | | | 9.00 |
HA Exceptional income from management transactions | 4 085.00 | | | 4 085.00 |
HD Total exceptional income (VII) | 4 085.00 | | | 4 085.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 085.00 | | | 4 085.00 |
HK Income tax | 9 380.00 | | | 9 380.00 |
HL TOTAL REVENUE (I + III + V + VII) | 612 484.00 | | | 612 484.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 555 241.00 | | | 555 241.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 243.00 | | | 57 243.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 9 906.00 | | | 9 906.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 236.00 | | | 236.00 |
I3 DECREASES Total Financial Fixed Assets | | | 178.00 | |
I4 DECREASES Grand Total | | | 9 906.00 | |
IN DECREASES Start-up, development, or research expenses | | | 236.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 492.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 492.00 | | | 9 492.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 178.00 | | | 178.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 728.00 | | | 9 728.00 |
CY DEPRECIATION Start-up, development, or research expenses | 236.00 | | | 236.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 492.00 | | | 9 492.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 145 381.00 | 145 381.00 | | 145 381.00 |
8C Staff and Related Accounts | 3 509.00 | 3 509.00 | | 3 509.00 |
8D Social Security and Other Social Organizations | 20 547.00 | 20 547.00 | | 20 547.00 |
8E Income Taxes | 899.00 | 899.00 | | 899.00 |
8K Other liabilities (including liabilities related to repo transactions) | 762.00 | 762.00 | | 762.00 |
UT Other financial assets | 176.00 | | | 176.00 |
VB VAT | 23 166.00 | | | 23 166.00 |
VM Income taxes | 15 424.00 | | | 15 424.00 |
VQ Other Taxes, Duties, and Similar Debts | 400.00 | 400.00 | | 400.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 398 655.00 | | | 398 655.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 437 425.00 | 437 247.00 | 178.00 | 437 425.00 |
VW VAT | 8 363.00 | 8 363.00 | | 8 363.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 179 860.00 | 179 860.00 | | 179 860.00 |
